Buy these buildings from listed price and look at the results:
| Projection |
No.
of units |
Price |
Price
per unit |
Price per
room |
Price per
room X 4.5 |
GRM
Ratio |
NRM
Ratio |
Cap
Rate |
DCR
Ratio |
Money down |
Expected
yields |
| 2612274 |
32 |
6 716 000 $ |
209 875 $ |
55 967 $ |
251 850 $ |
17.40 |
25.206 |
0.04 |
1.15 |
2 403 497 $ |
1 % |
4 % |
13 % |
| Yields of the investment |
| Cashdown |
2 403 497 $ |
|
| Before capitalization |
35 687 $ |
1 % |
| After capitalization 35 687 $ + 53 841 $ (average mortgage paid) = |
89 528 $ |
4 % |
| After capitalization and appreciation (PV) |
303 466 $ |
13 % |
| Ratios |
| Price per unit |
= 6 716 000 $ ÷ 32 logements |
209 875 $ |
| Price per room |
= 6 716 000 $ ÷ 120,0 pièces |
55 967 $ |
| Price per room x 4 1/2 |
|
251 850 $ |
| GRM ratio |
6 716 000 $ ÷
Gross Income Multiplicator - Expenses for tenants services |
17.40 |
| NRM ratio |
6 716 000 $ ÷
266 442 $ (Net income) |
25.206 |
| Cap. Rate |
266 442 $ (Net income) ÷
6 716 000 $ |
3.97 % |
| DCR ratio |
266 442 $ (Net income) ÷
230 753 $ |
1.15 |
To obtain further information on incomes, expenses, projections or any other question,
please contact us at info@blocdirect.com or by phone : 418.871.0088, 514.956.8788, 1.877.591.0088. |
 |
